0.957
Revenue$B
1.132
1.172
1.216
1.284
1.374
1.430
1.511
1.606
1.733
1.798
1.071
5.51%
5.16%
19
7.29
Revenue growth%
18.83
18.75
19.41
21.68
21.00
18.17
15.69
16.92
19.81
21.78
26.00
18.17
19.12
46
13.70
Gross margin%
18.84
20.36
21.27
22.99
21.14
22.51
22.29
25.04
26.87
27.92
7.40
25.04
22.40
69
20.55
Operating margin%
21.01
19.07
21.68
24.16
21.57
21.29
23.44
24.67
27.30
25.95
18.26
24.67
22.56
45
24.96
Net margin%
9.58
11.86
13.92
14.02
17.02
19.48
21.30
19.04
20.55
23.47
9.84
20.55
18.03
35
12.71
P/E ratio (avg)x
15.82
14.13
12.17
10.92
11.19
11.96
12.61
11.96
11.58
12.45
19.32
11.96
12.06
13
27.36
EV/EBITx
18.71
17.45
19.07
21.04
23.42
25.03
23.45
24.87
26.48
29.69
23.28
25.03
23.44
81
6.35
FCF yield (avg)%
23.18
24.26
25.69
24.51
22.59
24.40
21.85
20.32
21.66
21.69
5.58
21.69
22.88
38
2.11
FCF margin%
4.41
5.41
8.00
8.96
8.84
8.63
11.12
9.66
7.04
9.46
13.15
9.46
8.73
9
0.209
FCF / Net incomex
1.233
1.347
1.238
1.206
1.362
1.500
1.726
1.844
1.825
1.919
1.548
1.825
1.431
47
28.91
ROIC%
21.48
20.55
22.42
21.33
23.29
24.36
26.91
28.14
31.04
31.89
13.37
28.14
23.82
29
28.32
Return on equity%
24.74
22.38
23.93
25.31
26.19
24.35
22.06
24.88
25.67
26.39
8.24
24.88
24.81
27
26.28
Return on assets%
5.37
3.75
6.59
8.39
10.63
11.24
8.94
6.44
5.43
5.59
18.27
6.44
6.51
76
0.67
EPS$
3.29
3.36
3.28
3.49
3.62
3.35
3.69
3.50
3.50
3.56
0.73
(0.34%)
0.59%
—
20.89
EPS growth%
6.05
7.47
7.18
9.60
12.07
15.06
13.23
11.84
11.83
14.56
24.97
13.23
11.83
21
1.02
Bookvalue per sh$
7.28
7.82
9.04
10.95
13.24
15.77
18.11
18.81
19.48
23.33
3.01
11.99%
14.06%
—
2.44
FCF per share$
5.05
5.02
5.77
6.35
7.45
8.99
9.42
11.12
11.42
12.10
3.48
10.18%
8.95%
—
1.73
Dividend per sh$
1.03
1.10
1.23
1.23
1.36
1.28
1.40
1.43
1.32
1.39
3.91
0.41%
2.15%
—
4.60
Div yield (avg)%
12.66
12.03
14.62
14.02
15.61
13.06
12.29
14.59
14.35
12.51
13.83
13.06
13.54
46
22.84
Payout ratio%
24.80
21.97
21.39
22.36
25.13
27.92
28.26
28.38
28.04
26.22
4.70
28.04
25.67
33
197.5
Shares (diluted)M
126.3
120.9
112.9
123.4
122.9
128.9
116.4
120.5
107.8
100.9
201.1
(3.86%)
(2.95%)
23
3.44
Buyback yield%
24.29
24.11
21.59
24.05
26.55
28.62
25.82
28.64
30.84
33.53
5.86
28.64
26.18
76
1.366
D/E ratiox
1.191
1.171
1.165
1.238
1.230
1.378
1.394
1.590
1.715
1.985
1.227
1.590
1.308
68
1.257
Enterprise value$B
1.443
1.327
1.304
1.447
1.572
1.571
1.577
1.571
1.552
1.587
0.225
0.20%
2.11%
53
0.651
LT debt$B
0.199
0.176
0.153
0.135
0.125
0.129
0.118
0.117
0.115
0.122
1.407
(0.39%)
(5.37%)
44
Revenue
$1.798B
5.16%
1.00×
Cost of revenue
$1.010B
5.05%
0.99×
Operating expenses
$265.6M
5.07%
0.99×
Goodwill & intangibles
15.12%